Flat
N17
2 beds
1 bath
Queen Street, London N17
London, England · N17
View property listing
Initial Investment
£78,537First YearProfit From Rental Income
£12,858
↗ 16%After 5 Years
Change In Property Value
£26,556
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £13,853 | £13,923 | £14,008 | £14,095 | £14,190 | £70,070 |
| Profit Before Tax | £2,611 | £2,787 | £3,121 | £3,462 | £3,893 | £15,875 |
| Profit After Tax | £2,115 | £2,258 | £2,528 | £2,804 | £3,154 | £12,858 |
| Change In Property Value | £3 | £3 | £5,145 | £9,184 | £12,221 | £26,556 |
| Net Return | £2,118 | £2,260 | £7,673 | £11,988 | £15,375 | £39,414 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change